Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PRESENTADO POR:
MELINA CALIZAYA
TORRES
FAUSTINO CASTRO
MAMANI
AO 2005-2013
DESCRIPCIN DE LA COMPAA
Saga Falabella inici sus operaciones bajo la razn social de
Sears Roebuck del Per S.A. en noviembre de 1953, en 1984
cambia de razn social a la de Sociedad Andina de los Grandes
Almacenes
COTIZACIN EN BOLSA Y EMISIN DE BONOS.
La evolucin de su situacin
financiera por el mismo
perodo
Su situacin patrimonial a la
fecha de los estados
La evolucin de su patrimonio
durante el perodo;
BALANCE GENERAL
CUENTA
2005
2006
2007
2008
2009
2010
2011
2012
2013-I
Activo
Activo Cor r ie nte
Ef ectivo y Equivalentes al Ef ectivo
12,110.00
25,212.00
24,886.00
40.00
43,216.00
19.00
26,897.00
81,663.00
44,607.00
41,100.00
4,493.00
77,636.00
5,879.00
78,008.00
6,786.00
98,756.00
7,493.00
92,989.00
7,555.00
80,519.00
7,347.00
8,982.00
11,058.00
9,270.00
10,586.00
10,199.00
15,849.00
13,086.00
20,485.00
10,391.00
8,725.00
87,555.00
177,795.00
184,370.00
6,360.00
192,532.00
212,821.00
287,684.00
266,057.00
9,130.00
323,060.00
9,536.00
387,486.00
6,594.00
318,118.00
6,927.00
425,323.00
6,265.00
7,001.00
320,982.00
370,775.00
10,231.00
452,023.00
398,883.00
518,143.00
35.00
636,845.00
37,172.00
46,609.00
66,440.00
Inversiones Financieras
Cuentas por Cobrar Comerciales (neto)
Otras Cuentas por Cobrar (neto)
Cuentas por Cobrar a Entidades
Relacionadas
A nticipos
Inventarios
Gastos Pagados por A nticipado
Gastos Dif eridos
Otros A ctivos
Total Activo Cor r ie nte
300,818.00
131.00
812,384.00
28,572.00
13,337.00
7,846.00
140,387.00
15,373.00
434,807.00
137.00
640,459.00
1,236.00
60,600.00
8,671.00
2,954.00
67,960.00
84,648.00
145,260.00
261,218.00
A ctivos
263,689.00
296,932.00
343,778.00
1,843.00
2,142.00
1,896.00
315,178.00
2,746.00
11,649.00
305.00
404,237.00
20,127.00
2,280.00
404,025.00
353,343.00
452,860.00
474,390.00
483,625.00
2,967.00
4,595.00
5,331.00
17,419.00
2,734.00
458,144.00
208,716.00
664,543.00
803.00
547,748.00
796.00
635,012.00
Intangibles (neto)
858.00
2,643.00
276,344.00
330,114.00
5,276.00
100.00
341,622.00
577,162.00
651,096.00
712,397.00
856,260.00
802,908.00
976,287.00
1,301,388.00
1,360,132.00
1,275,471.00
6,624.00
212,930.00
114,314.00
23,684.00
168,969.00
111,141.00
41,749.00
96,658.00
143,733.00
18,586.00
247,258.00
184,799.00
120.00
176,556.00
158,900.00
106,016.00
241,793.00
42,499.00
194,329.00
206,675.00
47,482.00
178,316.00
230,068.00
212,421.00
155,778.00
30,777.00
12,974.00
7,404.00
9,614.00
16,509.00
24,879.00
46,345.00
110,297.00
48,651.00
107,934.00
0.00
0.00
17,671.00
15,430.00
9,424.00
0.00
33,849.00
23,283.00
12,070.00
0.00
30,809.00
35,462.00
2,716.00
0.00
25,640.00
45,517.00
10,173.00
0.00
12,716.00
24,200.00
37,828.00
0.00
18,574.00
5,893.00
40,793.00
6,811.00
0.00
66,886.00
7,902.00
40,411.00
8,569.00
32,734.00
10,865.00
10,832.00
593,931.00
8,221.00
1,409.00
557,843.00
181,122.00
1,109.00
172,708.00
1,109.00
ingres os diferidos
Provisiones
Pasivos por Impuestos a las Ganancias
30,248.00
19,774.00
Otras provisiones
Pasivos por Impuestos a las Ganancias
Total Pas ivo Cor r ie nte
396,864.00
353,723.00
360,956.00
536,139.00
441,785.00
511,397.00
630,854.00
13,089.00
87,669.00
87,751.00
60,417.00
41,485.00
55,395.00
119,827.00
968.00
14,787.00
974.00
1,086.00
1,116.00
6,380.00
181,313.00
739,156.00
13,089.00
409,953.00
87,669.00
441,392.00
87,751.00
448,707.00
60,417.00
596,556.00
41,485.00
483,270.00
56,363.00
567,760.00
135,588.00
766,442.00
9,869.00
193,186.00
787,117.00
99,275.00
99,275.00
99,275.00
250,000.00
250,000.00
250,000.00
10,176.00
14,425.00
99,275.00
2,400.00
19,855.00
99,275.00
8,369.00
99,275.00
1,095.00
19,855.00
59,565.00
100,253.00
149,990.00
139,479.00
198,108.00
54,419.00
231,896.00
209,704.00
263,690.00
259,704.00
319,638.00
20,042.00
260,262.00
4,642.00
534,946.00
40,930.00
282,085.00
167,209.00
20,042.00
284,935.00
4,275.00
408,527.00
573,015.00
536,315.00
577,162.00
651,096.00
712,397.00
856,260.00
802,908.00
976,287.00
1,301,388.00
1,360,132.00
1,275,471.00
Patr im onio Ne to
Capital Emitido
Capital adicional
Reservas Legales
Otras Reservas
Resultados A cumulados
Otras Reservas de Patrimonio
Total Patr im onio Ne to
TOTAL PASIV O Y PATRIM ONIO NETO
Anlisis vertical
El anlisis financiero dispone de dos
herramientas para interpretar y analizar
los estados financieros: Anlisis
horizontal y vertical, que consiste en
determinar el peso proporcional (en
porcentaje) que tiene cada cuenta
dentro del estado financiero analizado.
Esto permite determinar la composicin
y estructura de los estados financieros.
CUENTA
2005
2006
2007
2008
2009
2010
2011
2012
2013-I
Activo
Activo Cor r ie nte
Ef ectivo y Equivalentes al Ef ectivo (money)
Inversiones Financieras
2%
0%
4%
0%
3%
0%
5%
0%
3%
0%
8%
0%
3%
0%
3%
0%
2%
0%
1%
13%
1%
12%
1%
14%
1%
11%
1%
10%
1%
1%
1%
1%
1%
1%
1%
1%
3%
0%
32%
1%
0%
0%
52%
2%
0%
30%
0%
1%
0%
49%
3%
0%
30%
0%
1%
0%
52%
1%
0%
34%
0%
0%
1%
53%
1%
0%
33%
1%
0%
0%
50%
9%
0%
33%
1%
0%
0%
53%
14%
0%
30%
1%
0%
0%
49%
23%
1%
31%
0%
0%
0%
60%
11%
1%
34%
0%
0%
0%
50%
0%
0%
5%
5%
8%
0%
0%
5%
0%
0%
0%
0%
9%
0%
0%
0%
0%
0%
0%
9%
0%
0%
0%
0%
0%
0%
11%
2%
0%
0%
0%
0%
0%
0%
0%
0%
1%
0%
0%
0%
0%
0%
0%
0%
0%
45%
40%
42%
40%
39%
36%
35%
35%
38%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
48%
0%
0%
51%
1%
0%
48%
1%
0%
47%
3%
0%
50%
2%
0%
47%
0%
16%
51%
0%
0%
40%
0%
0%
50%
100%
100%
100%
100%
100%
100%
100%
100%
100%
1%
37%
20%
4%
26%
17%
6%
14%
20%
2%
29%
22%
0%
22%
20%
11%
25%
4%
15%
16%
4%
13%
0%
17%
17%
12%
2%
2%
1%
1%
2%
3%
5%
8%
4%
8%
0%
5%
0%
3%
0%
0%
69%
3%
2%
1%
0%
0%
0%
54%
5%
3%
2%
0%
0%
0%
51%
4%
4%
0%
0%
0%
0%
63%
3%
6%
1%
0%
0%
0%
55%
1%
2%
4%
0%
0%
0%
52%
1%
0%
3%
1%
0%
0%
48%
5%
1%
3%
0%
1%
1%
44%
0%
0%
3%
0%
1%
0%
43%
2%
0%
13%
0%
12%
0%
7%
0%
5%
0%
6%
0%
9%
0%
13%
0%
14%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
1%
0%
0%
0%
0%
0%
0%
2%
71%
0%
13%
68%
0%
12%
63%
0%
7%
70%
0%
5%
60%
0%
6%
58%
0%
10%
59%
1%
14%
58%
1%
15%
58%
17%
0%
1%
0%
10%
0%
29%
15%
0%
2%
0%
15%
0%
32%
14%
0%
2%
0%
21%
0%
37%
12%
0%
2%
0%
16%
0%
30%
12%
0%
2%
0%
25%
0%
40%
10%
0%
0%
2%
29%
0%
42%
19%
0%
0%
2%
20%
0%
41%
18%
0%
0%
3%
21%
0%
42%
20%
0%
0%
4%
18%
0%
42%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Intangibles (neto)
T OT AL ACT IVO
Pas ivo y Patr im onio
Pas ivo Cor r ie nte
Otros Pasivos Financieros
Cuentas por Pagar Comerciales
Otras Cuentas por Pagar
Cuentas por Pagar a Entidades Relacionadas
ingres os diferidos
Provisiones
Pasivos por Impuestos a las Ganancias
Provisin por Benef icios a los Empleados
Otros Pasivos
Otras provisiones
Pasivos por Impuestos a las Ganancias
Total Pas ivo Cor r ie nte
Pas ivo No Cor r ie nte
Otros Pasivos Financieros
Cuentas por pagar comerciales y otras cuentas
por
pagar
Pasivos
por Instrumentos Financieros Derivados
Proviciones
Impuesto a la Renta y Particip.Dif eridos Pasivo
Total Pas ivo No Cor r ie nte
Total Pas ivo
Patr im onio Ne to
Capital Emitido
Capital adicional
Reservas Legales
Otras Reservas
Resultados A cumulados
Otras Reservas de Patrimonio
Total Patr im onio Ne to
TOTAL PASIV O Y PATRIM ONIO NETO
Anlisis Horizontal
En el anlisis horizontal, lo que se
busca es determinar la variacin
absoluta o relativa que haya
sufrido cada partida de los
estados financieros en un periodo
respecto a otro.
2006-2005
2007-2006
2008-2007
2009-2008
2010-2009
2011-2010
2012-2011
13,102.00
0.00
-326.00
40.00
18,330.00
-21.00
-16,319.00
-19.00
54,766.00
0.00
-37,056.00
0.00
-3,507.00
0.00
1,386.00
372.00
907.00
20,748.00
707.00
-5,767.00
62.00
-12,470.00
-208.00
-71,537.00
3,711.00
288.00
-472.00
929.00
-2,763.00
0.00
8,162.00
-6,360.00
6,265.00
0.00
20,164.00
7,399.00
0.00
20,289.00
0.00
736.00
0.00
49,793.00
-10,094.00
0.00
74,863.00
0.00
-7,001.00
10,231.00
81,248.00
-1,666.00
0.00
-21,627.00
9,130.00
0.00
-10,231.00
-53,140.00
78,830.00
0.00
57,003.00
406.00
0.00
0.00
119,260.00
90,240.00
0.00
64,426.00
-2,942.00
0.00
35.00
118,702.00
140,323.00
6,927.00
37,837.00
-6,594.00
0.00
96.00
175,539.00
0.00
37,172.00
9,437.00
19,831.00
-66,440.00
0.00
67,960.00
1,236.00
60,600.00
-1,236.00
-60,600.00
0.00
0.00
0.00
0.00
84,648.00
0.00
-84,648.00
0.00
0.00
0.00
-8,671.00
0.00
0.00
0.00
0.00
0.00
0.00
-2,954.00
0.00
0.00
0.00
0.00
0.00
0.00
2,471.00
33,243.00
46,846.00
-28,600.00
38,165.00
99,517.00
21,530.00
1,843.00
299.00
-246.00
-1,896.00
0.00
2,967.00
1,628.00
1,888.00
-2,643.00
53,770.00
2,530.00
100.00
11,508.00
6,373.00
205.00
62,615.00
8,478.00
1,975.00
-212.00
-2,708.00
454.00
54,119.00
-17,419.00
205,982.00
206,399.00
0.00
-207,913.00
-116,795.00
73,934.00
61,301.00
143,863.00
-53,352.00
173,379.00
325,101.00
58,744.00
17,060.00
-43,961.00
-3,173.00
18,065.00
-72,311.00
32,592.00
-23,163.00
150,600.00
41,066.00
-18,466.00
-70,702.00
-25,899.00
105,896.00
65,237.00
-116,401.00
88,313.00
-35,118.00
4,983.00
-16,013.00
-206,675.00
182,586.00
-5,570.00
2,210.00
6,895.00
8,370.00
21,466.00
63,952.00
-61,646.00
0.00
17,671.00
-14,818.00
9,424.00
-19,774.00
0.00
0.00
-43,141.00
0.00
16,178.00
7,853.00
2,646.00
0.00
0.00
0.00
7,233.00
0.00
-3,040.00
12,179.00
-9,354.00
0.00
0.00
0.00
175,183.00
0.00
-5,169.00
10,055.00
7,457.00
0.00
0.00
0.00
-94,354.00
0.00
-12,924.00
-21,317.00
27,655.00
0.00
0.00
0.00
69,612.00
0.00
5,858.00
-18,307.00
2,965.00
6,811.00
0.00
0.00
119,457.00
0.00
48,312.00
2,009.00
-382.00
-6,811.00
10,865.00
10,832.00
-36,923.00
74,580.00
0.00
82.00
0.00
-27,334.00
0.00
-18,932.00
0.00
13,910.00
0.00
64,432.00
0.00
61,295.00
1,109.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
968.00
14,787.00
6.00
-14,787.00
112.00
0.00
74,580.00
31,439.00
0.00
82.00
7,315.00
0.00
-27,334.00
147,849.00
0.00
-18,932.00
-113,286.00
0.00
14,878.00
84,490.00
0.00
79,225.00
198,682.00
9,869.00
57,598.00
20,675.00
0.00
0.00
1,807.00
0.00
40,688.00
0.00
42,495.00
0.00
0.00
4,249.00
0.00
49,737.00
0.00
53,986.00
0.00
1,095.00
5,430.00
0.00
-10,511.00
0.00
-3,986.00
0.00
1,305.00
0.00
0.00
58,629.00
0.00
59,934.00
0.00
-2,400.00
-19,855.00
20,042.00
86,827.00
4,275.00
88,889.00
150,725.00
0.00
0.00
0.00
-24,673.00
367.00
126,419.00
0.00
0.00
0.00
20,888.00
21,823.00
-4,642.00
38,069.00
73,934.00
61,301.00
143,863.00
-53,352.00
173,379.00
325,101.00
58,744.00
2006-2005 2007-2006
2008-2007
2009-2008
2010-2009 2011-2010
2012-2011
Activo
Activo Cor r ie nte
Ef ectivo y Equivalentes al Ef ectivo
Inversiones Financieras
18%
0%
-1%
0%
13%
0%
31%
0%
32%
0%
-11%
0%
-6%
0%
2%
1%
1%
34%
0%
-4%
0%
23%
0%
-41%
1%
0%
-1%
2%
-4%
0%
11%
-9%
8%
0%
27%
12%
0%
33%
0%
1%
0%
81%
-7%
0%
52%
0%
-5%
7%
56%
3%
0%
41%
-17%
0%
19%
100%
45%
0%
33%
0%
0%
0%
69%
28%
0%
20%
-1%
0%
0%
37%
239%
12%
64%
-11%
0%
0%
299%
0%
61%
7%
-37%
-38%
0%
116%
2%
82%
-2%
-99%
0%
0%
0%
0%
49%
0%
-26%
0%
0%
0%
-12%
0%
0%
0%
0%
0%
0%
-4%
0%
0%
0%
0%
0%
0%
3%
54%
33%
54%
22%
31%
37%
2%
0%
0%
4%
0%
1%
3%
3%
-4%
73%
4%
0%
19%
4%
0%
44%
-16%
-4%
0%
-2%
0%
31%
-5%
63%
63%
0%
-354%
-199%
100%
100%
100%
100%
100%
100%
100%
23%
-59%
-4%
29%
-118%
53%
-16%
105%
29%
35%
133%
49%
61%
38%
-67%
27%
-11%
2%
-27%
-352%
311%
-8%
4%
5%
-16%
12%
20%
-105%
0%
24%
-20%
13%
-27%
0%
0%
-58%
0%
26%
13%
4%
0%
0%
0%
12%
0%
-2%
8%
-7%
0%
0%
0%
122%
0%
10%
-19%
-14%
0%
0%
0%
177%
0%
-7%
-12%
16%
0%
0%
0%
40%
0%
2%
-6%
1%
2%
0%
0%
37%
0%
82%
3%
-1%
-12%
18%
18%
-63%
101%
0%
0%
0%
-19%
0%
35%
0%
8%
0%
20%
0%
104%
2%
0%
0%
0%
0%
0%
0%
0%
0%
0%
1%
5%
0%
-25%
0%
0%
101%
43%
0%
0%
12%
0%
-19%
103%
0%
35%
212%
0%
9%
49%
0%
24%
61%
17%
98%
35%
0%
0%
2%
0%
55%
0%
57%
0%
0%
7%
0%
81%
0%
88%
0%
1%
4%
0%
-7%
0%
-3%
0%
-2%
0%
0%
-110%
0%
-112%
0%
-1%
-11%
12%
50%
2%
51%
46%
0%
0%
0%
-8%
0%
39%
0%
0%
0%
36%
37%
-8%
65%
100%
100%
100%
100%
100%
100%
100%
Intangibles (neto)
ingres os diferidos
Provisiones
Pasivos por Impuestos a las Ganancias
Provisin por Benef icios a los Empleados
Otros Pasivos
Otras provisiones
Pasivos por Impuestos a las Ganancias
Total Pas ivo Cor r ie nte
Pas ivo No Cor r ie nte
Otros Pasivos Financieros
Cuentas por pagar comerciales y otras cuentas
por
pagar
P
asivos
por Instrumentos Financieros Derivados
Proviciones
Impuesto a la Renta y Particip.Dif eridos Pasivo
Total Pas ivo No Cor r ie nte
Total Pas ivo
Patr im onio Ne to
Capital Emitido
Capital adicional
Reservas Legales
Otras Reservas
Resultados A cumulados
Otras Reservas de Patrimonio
Total Patr im onio Ne to
TOTAL PASIV O Y PATRIM ONIO NETO
ESTADO DE RESULTADOS-ANUAL
CUENTA
Ventas Netas (ingresos
operacionales)
Costo de Ventas
2005
2006
2007
972,267.00
1,084,907.00
-688,115.00
Utilidad Bruta
Gastos de Ventas
2008
1,290,180.00
2009
2010
2011
2012
2013-I
1,534,321.00
1,623,959.00
1,848,446.00
2,212,961.00
2,422,332.00
517,848.00
-792,913.00
-924,543.00 -1,090,822.00
-1,165,442.00
-1,268,000.00 -1,557,750.00
-1,717,096.00
-373,775.00
284,152.00
291,994.00
365,637.00
443,499.00
458,517.00
580,446.00
655,211.00
705,236.00
144,073.00
-175,029.00
-180,021.00
-209,535.00
-238,983.00
-252,631.00
-312,440.00
-377,388.00
-430,941.00
-103,419.00
-63,922.00
-47,374.00
-51,927.00
-61,217.00
-61,940.00
-74,854.00
-89,491.00
-89,006.00
-23,288.00
(Operacionales)
Gastos de Administracin
Ganancia (Prdida) por Venta
de
Activos
Otros
Ingresos
41.00
14.00
63.00
36.00
-16.00
9,182.00
22,050.00
32,703.00
28,235.00
32,867.00
677.00
1,656.00
-18,787.00
250.00
Otros Gastos
-2,310.00
-1,755.00
-1,195.00
-850.00
-6,910.00
-4,775.00
-9,542.00
-1,050.00
750.00
Utilidad Operativa
52,114.00
84,908.00
135,746.00
170,720.00
169,887.00
189,054.00
180,446.00
217,502.00
16,866.00
731.00
11,027.00
10,126.00
1,802.00
2,802.00
461.00
578.00
833.00
344.00
-15,058.00
-18,660.00
-16,105.00
-21,152.00
-21,001.00
-13,653.00
-22,036.00
-24,208.00
-5,507.00
Ingresos Financieros
Gastos Financieros
Otros ingresos (gastos) de las
subsidiarias,negocios
Diferencias de Cambioconjuntos
neto
52,050.00
11,184.00
2,240.00
4,926.00
52,253.00 0
6,847.00
-1,004.00
-3,341.00
82.00
-64.00
436.00
512.00
34,588.00
763.00
-5,310.00
-697.00
159.00
-4,361.00
-741.00
-2,755.00
-5,730.00
467.00
Instrumentos
Financieros
Resultado antes
de
Participaciones
Participacin deylosdel Impuesto a
35,209.00
72,047.00
129,006.00
151,965.00
147,839.00
211,949.00
213,412.00
195,244.00
22,350.00
-5,317.00
-9,171.00
-16,296.00
-16,270.00
-15,866.00
-66,514.00
-68,826.00
-66,163.00
trabajadores
Impuesto a la Renta
-11,820.00
-20,381.00
-35,220.00
-42,776.00
-43,344.00
145,435.00
144,586.00
129,081.00
-7,631.00
18,072.00
42,495.00
77,490.00
92,919.00
88,629.00
145,435.00
144,586.00
129,081.00
14,719.00
ANALISIS VERTICAL
CUENTA
2005
2006
2007
2008
2009
2010
2011
2012
2013-I
100%
100%
100%
100%
100%
100%
100%
100%
100%
-71%
-82%
-95%
-112%
-120%
-130%
-160%
-177%
-38%
Utilidad Bruta
29%
30%
38%
46%
47%
60%
67%
73%
15%
Gastos de Ventas
-18%
-19%
-22%
-25%
-26%
-32%
-39%
-44%
-11%
Gastos de Administracin
-7%
-5%
-5%
-6%
-6%
-8%
-9%
-9%
-2%
0%
0%
0%
0%
0%
0%
0%
5%
0%
Otros Ingresos
1%
2%
3%
3%
3%
0%
0%
-2%
0%
Otros Gastos
0%
0%
0%
0%
-1%
0%
-1%
0%
0%
Utilidad Operativa
5%
9%
14%
18%
17%
19%
19%
22%
2%
Ingresos Financieros
0%
1%
1%
0%
0%
0%
0%
0%
0%
Gastos Financieros
-2%
-2%
-2%
-2%
-2%
-1%
-2%
-2%
-1%
0%
0%
0%
0%
0%
0%
0%
0%
1%
0%
0%
0%
0%
0%
0%
1%
1%
0%
0%
0%
0%
0%
4%
5%
0%
0%
-1%
0%
0%
0%
0%
0%
-1%
0%
7%
13%
16%
15%
22%
22%
20%
2%
Impuesto
a la de
Renta
Participacin
los trabajadores
-1%
-1%
-2%
-2%
-2%
-7%
-7%
-7%
0%
Impuesto a la Renta
-1%
-2%
-4%
-4%
-4%
15%
15%
13%
-1%
2%
4%
8%
10%
9%
15%
15%
13%
2%
ANALISIS HORIZONTAL
CUENTA
Ventas Netas (ingresos operacionales)
Costo de Ventas (Operacionales)
Utilidad Bruta
Gastos de Ventas
Gastos de Administracin
Ganancia (Prdida) por Venta de Activos
Otros Ingresos
Otros Gastos
Utilidad Operativa
Ingresos Financieros
Gastos Financieros
19%
17%
19%
18%
6%
7%
14%
9%
20%
23%
9%
10%
3%
3%
-26%
-66%
140%
-24%
63%
1408%
24%
25%
16%
10%
350%
48%
-32%
60%
-8%
-14%
21%
14%
18%
-43%
-14%
-29%
26%
-82%
31%
3%
6%
1%
-144%
16%
713%
0%
55%
-1%
27%
24%
21%
-100%
-98%
-31%
11%
-84%
-35%
13%
21%
20%
8%
14%
-1%
145%
100%
-5%
25%
61%
-1234%
-89%
21%
44%
10%
6655%
-83%
43%
319%
-436%
64%
120%
51%
272%
1%
3%
-1%
-1%
39%
-100%
108%
-9%
-4%
-11%
-11%
-102%
-796%
105%
72%
72%
135%
-178%
-87%
79%
78%
73%
82%
-781%
-123%
18%
0%
21%
20%
17%
-2843%
-3%
-2%
1%
-5%
RATIOS FINANCIEROS
un ratio es una razn, es decir, la relacin entre dos nmeros.
Son un conjunto de ndices, resultado de relacionar dos
cuentas del Balance o del estado de Ganancias y Prdidas.
Los ratios proveen informacin que permite tomar decisiones
acertadas a quienes estn interesados en la empresa, sean
stos sus dueos, banqueros, asesores, capacitadores, el
gobierno, etc. Por ejemplo, si comparamos el activo corriente
con el pasivo corriente, sabremos cul es la capacidad de pago
de la empresa y si es suficiente para responder por las
obligaciones contradas con terceros.
Sirven para determinar la magnitud y direccin de los cambios
sufridos en la empresa durante un periodo de tiempo
. Fundamentalmente
INDICES FINANCERIOS
2005
2006
2007
2008
2009
2010
2011
2012
2013-I
LIQUIDEZ
Prueba acida
Acti. Cte - existencias
Pasivo Corrriente
GESTION
2 Rotacion de existencias
Costo de ventas
Existencias
Endeudamiento de Patrimonio
total pasivo
0.29
0.36
0.44
0.31
0.30
0.38
0.40
0.65
0.37
-3.73
-4.12
-4.34
-3.79
-4.38
-3.92
-4.02
-4.04
-0.86
1.68
1.67
1.81
1.79
2.02
1.89
1.70
1.78
0.41
216.40
184.54
190.12
204.77
214.95
251.59
200.12
228.82
38.83
2.45
2.10
1.70
2.30
1.51
1.39
1.43
1.37
1.38
Esto quiere decir que por cada sol aportado por los
accinistas hay 2.45 centimos aportado por los
acreedores.(y asi en todos los aos)
patrimonio
RENTABILIDAD
6 Margen Bruto
Ventas netas - Costo de Ventas
ventas netas
1.71
1.73
1.72
1.71
1.72
1.69
1.70
1.71
1.72
DATOS
CUENTA
ACTIVO CORRIENTE
PASIVO CORRIENTE
2005
300,818.00
396,864.00
2006
320,982.00
353,723.00
2007
370,775.00
360,956.00
2008
452,023.00
536,139.00
2009
398,883.00
441,785.00
2010
518,143.00
511,397.00
2011
636,845.00
630,854.00
2012
812,384.00
593,931.00
2013-I
640,459.00
557,843.00
COMPRAS
434,807.00
425,323.00
41,100.00 28,572.00
2,422,332.00 517,848.00
EXISTENCIAS
CAJA Y BANCOS
VENTAS NETAS
ACTIVO TOTAL
COSTO DE VENTAS
287,684.00
43,216.00
1,534,321.00
266,057.00
26,897.00
1,623,959.00
323,060.00
81,663.00
1,848,446.00
387,486.00
44,607.00
2,212,961.00
577,162.00
-688,115.00
651,096.00
-792,913.00
712,397.00
-924,543.00
856,260.00
-1,090,822.00
802,908.00
-1,165,442.00
976,287.00
-1,268,000.00
212,930.00
4,493.00
261,218.00
168,969.00
5,879.00
263,689.00
96,658.00
6,786.00
296,932.00
247,258.00
7,493.00
343,778.00
176,556.00
7,555.00
315,178.00
241,793.00
7,347.00
353,343.00
206,675.00
11,058.00
452,860.00
155,778.00
10,586.00 13,337.00
474,390.00 483,625.00
PASIVO TOTAL
409,953.00
441,392.00
448,707.00
596,556.00
483,270.00
567,760.00
766,442.00
787,117.00
739,156.00
PATRIMONIO
UTILIDAD NETA
DIAS
GASTOS OPERACIONALES
167,209.00
18,072.00
360.00
-238,951.00
209,704.00
42,495.00
360.00
-227,395.00
263,690.00
77,490.00
259,704.00
92,919.00
319,638.00
88,629.00
408,527.00
145,435.00
534,946.00
144,586.00
573,015.00
129,081.00
536,315.00
14,719.00
-261,462.00
-300,200.00
-314,571.00
-387,294.00
-466,879.00
-519,947.00
-126,707.00
GASTOS FINANCIEROS
-15,058.00
-18,660.00
-16,105.00
-21,152.00
-21,001.00
-13,653.00
-22,036.00
-24,208.00
-5,507.00
CAPITAL SOCIAL
ACCIONES DE INVERSION
99,275.00
99,275.00
99,275.00
99,275.00
99,275.00
99,275.00
250,000.00
250,000.00
250,000.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
%
Fuente: CONASEV